DESCRIPTION
Full furniture and designer finishes. Ocean view or tropical gardens. Privacy and silence
APARTMENT PURCHASE SAVINGS
$ 4 909 858
price from developer
$ 3 069
deposit
$ 978 903
down payment
5 payments
installment plan
Pay at contract signing within one month after paying the deposit. Remaining payments follow the payment schedule Payment schedule
INVESTMENT STRATEGIES
Capital Appreciation
Expected Profit
Sale After Completion
Expected Profit
+ $ 503 261
The strategy allows you to profit from the asset’s price appreciation during construction. By the end of construction, price will rise to $ 5 413 119 (see the price growth chart), which will provide you with a 10.25% profit amounting to about $ 503 261
$ 4 909 858
Construction Start
$ 5 413 119
Construction Completion
10.25 %
Profit, %
Rental Income
Annual income
Long-term and short-term rentals
Annual income
+ $ 780 667
Daily
Long-term
Short-term rental provides a stable cash flow: about $ 65 056 per month (≈ +$ 780 667 per year). Yield ~15.9%, estimated payback period — 6.3 years.
15.9 %
Annual ROI (%)
+ $ 65 056
Monthly income
6.3 years
Payback period
Long-term rental provides a stable cash flow: about $ 52 044 per month (≈ +$ 624 534 per year). Yield ~12.7%, estimated payback period — 7.9 years.
12.7 %
Annual ROI (%)
+ $ 52 044
Monthly income
7.9 years
Payback period
INSTALLMENT PLAN IN USD
Payments: 5, deposit: 3 069
The total price is $ 4 909 858, split into 5 payments through Q4 2027. The deposit is $ 3 069. The first installment is $ 978 903 (20% of the price) payable upon signing the contract. The remaining payments follow the payment schedule.
Deposit
$ 3 070
1
12.2025
$ 978 900
2
06.2026
$ 981 970
3
12.2026
$ 981 970
4
06.2027
$ 981 970
5
11.2027
$ 981 970
* Installment terms can be agreed individually. For details and to agree on a suitable plan, please contact our manager.
PRICE GROWTH BY COMPLETITION IN USD
Construction stages: 2
The price of the property increases as key construction milestones are completed. This data is provided by the developer and reflects real price dynamics.
Purchase
$ 4 909 858
03.2026
50%
$ 5 155 351
+ $ 245 493
12.2027
Completed (+5%)
$ 5 413 119
+ $ 503 261
Итоговый доход:
+ $ 5 03 261
* The price growth timeline may shift slightly, but the final price by handover will remain unchanged.
Address: 60/37 Moo 2 Vichit Sub-District, Muang Phuket District, Phuket Province 83000
Registration certificate No. 0835566039726, phone: +66 961 869 133
@APARTOR Real Estate 2023
All rights reserved